103 The Queensway Avenue 2315, Toronto W01

$535,000
103 The Queensway Avenue 2315

$535,000

New
24d
Condo ApartmentApartment

103 The Queensway Avenue 2315, Toronto W01

Total Monthly Obligation $3,316

Bed+Den
2+1
Baths
1
Park
1
Sqft
700-799
DOM
24d
Score
17
Yield
5.6%
Cash on Cash
-6.4%
Cap Rate
3.2%
5Y IRR
10.5%
10Y IRR
10.6%
Property Type-Condo Apartment
MLS® Number-W13841278
Bed+Den-2+1
Bathrooms-1
Size-700-799 sqft
Listed on site-Sep 29, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$2,662.57 (2026)
Maintenance-$736.54/mo
Locker-None
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-BLACK AND WHITE REAL ESTATE BROKERAGE LTD.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Concrete
Possession-TBA
Neighbourhood-High Park-Swansea
Title-Residential Condo & Other

No agent assigned

**Elevated Waterfront Living with Spectacular City & Lake Views** Experience an exceptional blend of space, views and resort-inspired living at this property ideally positioned just one block from Toronto's waterfront. Offering over 700 sq. ft. of beautifully proportioned living space, this impressive 1-bedroom + den residence features a spacious and highly efficient layout designed to maximize every square foot. The bright, open-concept principal living area is framed by spectacular views of the Toronto skyline, CN Tower and Lake Ontario, creating a striking backdrop from morning through evening. The generously sized bedroom provides a comfortable private retreat, while the fully enclosed den adds exceptional versatility. With true separation from the main living space, it can function beautifully as a private home office, guest room or additional sleeping area, adapting easily to changing lifestyle needs. The bathroom is complemented by a newly updated vanity, adding a fresh, contemporary touch. Beyond the suite, residents enjoy an impressive collection of club-style amenities designed to bring recreation, wellness and convenience together under one roof. Highlights include indoor and outdoor swimming pools, tennis courts, a state-of-the-art fitness centre and 24-hour concierge service, creating an elevated residential experience that feels more like a private urban club. The location is equally exceptional. Just steps from the Lake Ontario waterfront and its extensive network of trails and green spaces, the neighbourhood makes running, cycling, skating and lakeside walks part of everyday life-all while remaining connected to the energy and conveniences of the city. Combining generous interior space, an exceptionally functional floor plan, remarkable city and lake views, premium amenities and an enviable waterfront setting, this residence offers a sophisticated Toronto lifestyle in one of the city's most distinctive locations.

$
$
%
%
$
$
$
(utilities, internet...)
$
%
%

Closing Costs

Mortgage Amount
$428,000
Land Transfer Taxes$7,175
Legal Fees (Est.)
$
Total cash required for closing$115,675

Total Monthly Obligation

$3,316/mo
Mortgage $2,158
Monthly Loss $2,749
Principal$568
Interest$1,590
Property Tax$222
Condo Fees$737
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.5%15
Cash-on-Cash
-11.0%1
5-Year IRR
7.2%19
10-Year IRR
8.6%
Returns Index
10.8/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
17/ 100
Avoid•Pass

Strategy: Buy & Hold — Weights: CFI 35% · RI 25%
RKI 20% · GI 20%

Assumptions & Inputs
$/mo
%
$
yr
%
Cash Flow
Weight: 35%
Gross Rent
$30,120/yr
NOI
$13,207/yr
Net Cash Flow
-$1,057/mo
Cash Margin
-42.1%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.515
LTV Ratio
80.0%18
Vacancy Buffer
2.9 mo48
Risk Index
23.8/ 100

*This analysis is independently generated NOT provided by TREB or CREA.

Comparables

Properties near 103 The Queensway Avenue 2315

Time

Comparables are calculated within a 3km radius based on properties sold or leased within the past 6 months. This helps you understand the current market value and potential rental yield with high precision.

Data is provided courtesy of PropTx.

The information provided herein must only be used by consumers who have a bona fide interest in the purchase, sale, or lease of real estate and may not be used for any commercial or other purpose.

Listing information is deemed reliable but not guaranteed accurate by PropTx or TRREB.

REALTOR®, REALTORS®, and the REALTOR® logo are certification marks owned by REALTOR® Canada Inc. and licensed exclusively to the Canadian Real Estate Association (CREA).

The MLS® trademark and MLS® logo are owned by CREA and identify the quality of services provided by real estate professionals who are members of CREA.

Data last updated within the past 24 hours.